<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,600</td><td>£18,879</td><td>£19,351</td><td>£19,835</td><td>£20,430</td><td>£97,095</td></tr><tr><td>Total Expenses</td><td>£14,659</td><td>£14,699</td><td>£14,757</td><td>£14,816</td><td>£14,886</td><td>£73,817</td></tr><tr><td>Profit Before Tax</td><td>£3,941</td><td>£4,180</td><td>£4,594</td><td>£5,019</td><td>£5,544</td><td>£23,278</td></tr><tr><td>Profit After Tax      </td><td>£3,192</td><td>£3,386</td><td>£3,721</td><td>£4,065</td><td>£4,490</td><td>£18,855</td></tr><tr><td>Change In Property Value</td><td>£3,100</td><td>£3,131</td><td>£9,487</td><td>£13,029</td><td>£15,244</td><td>£43,990</td></tr><tr><td>Net Return</td><td>£6,292</td><td>£6,517</td><td>£13,208</td><td>£17,094</td><td>£19,734</td><td>£62,845</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>